Skip to content

Kelly Services Inc (KELYA) — WACC Analysis

WACC Breakdown

Kelly Services Inc (KELYA) has a weighted average cost of capital (WACC) of 9.2%. The cost of equity is 8.9%, derived from a beta of 0.81 and a risk-free rate of 5.2%. The after-tax cost of debt is 11.5%. The capital structure is 87.3% equity and 12.7% debt.

Interpretation

A WACC of 9.2% is moderate, reflecting the market's balanced risk assessment of Kelly Services Inc.

Investors can compare KELYA's WACC of 9.2% against industry peers to gauge its relative financing costs. A beta of 0.81 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

KELYA WACC: 9.25% for Kelly Services Inc

Current inputs imply a 8.91% cost of equity and a 11.52% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Kelly Services Inc Common Stock (KELYA) WACC Results
Weighted Average Cost of Capital
9.25%
Cost of Equity
8.91%
Risk-Free Rate5.22%
Beta0.81
Market Risk Premium4.23%
Cost of Debt
11.52%
Pre-Tax Cost of Debt11.52%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 87.32%($537.65M)
Debt: 12.68%($78.10M)
Equity Component
7.78%
87.32% × 8.91%
Debt Component
1.46%
12.68% × 11.52%

Kelly Services Inc (KELYA) WACC in context

Kelly Services Inc (KELYA) currently screens with an estimated WACC of 9.25%. That blends a 8.91% cost of equity, a 11.52% pre-tax cost of debt, and a 87.32% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What KELYA WACC implies

A 9.25% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates KELYA

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.81 and equity accounts for 87.32% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

KELYA WACC: 9.25% — Kelly Services Inc Cost of Capital (October 2026) | DeepViews